LIFSSTIL
ASSORTMENTS:Shoes
August NYC
Chicago
Miami
TTL 3 0.0% 565 235 115 0 Total 370 190 70 0 Total 255 175
# of strs color Black Grey Nude
1
1
1
COST RETAIL $ 10.00 $ 28.00 $ 10.00 $ 28.00 $ 10.00 $ 28.00
MU% 64% 64% 64%
350 100 40
125 75 35
90 60 40
Key Item Pump SKU 3 colors 5 sizes
Black Grey Purple
$ 22.00 $ 68.00 $ 22.00 $ 68.00 $22.00 $68.00
68% 68% 68%
160 75 30
120 60 25
90 55 15
Fashion Wedge SKU 2 colors 5 sizes
Black Natural
$ 19.00 $ 55.00 $ 19.00 $ 55.00
65% 65%
100 55
85 45
70 75
style Replinishment Flat SKU 3 colors 5 sizes
Trend Oxford
Ivory
$ 13.00 $ 38.00
66%
60
50
80
0 Total 190 TOTAL GRAND TTL
NYC
Chicago
Miami
TTL
SKU 1 color 5 sizes
total cost
total retail
$ 5,650.00 $ 2,350.00 $ 1,150.00 $ 9,150.00
$ 15,820.00 $ 6,580.00 $ 3,220.00 $ 25,620.00
$ 8,140.00 $ 4,180.00 $ 1,540.00 $ 13,860.00
$ 25,160.00 $ 12,920.00 $ 4,760.00 $ 42,840.00
$ 4,845.00 $ 14,025.00 $ 3,325.00 $ 9,625.00 $ 8,170.00 $ 23,650.00 $ 2,470.00 $ 7,220.00 $ 2,470.00 $ 7,220.00 $ 33,650.00 $ 99,330.00
BUILDING ASSORTMENTS BASED ON PYRMIDS September
Style Replinishment Flat SKU 3 colors 5 sizes
Key Item Pump SKU 3 colors 5 sizes
Fashion Wedge
1
1
1
3
COST RETAIL $ 10.00 $ 28.00 $ 10.00 $ 28.00 $ 10.00 $ 28.00
MU% 64% 64% 64%
60 40 30
40 30 25
40 60 40
140 130 95 Total
$ 1,400.00 $ 1,400.00 $ 950.00 $ 3,750.00
$ 3,920.00 $ 3,920.00 $ 2,660.00 $ 10,500.00
Teal Black Blue
$ 24.00 $ 68.00 $ 24.00 $ 68.00 $ 24.00 $ 68.00
65% 65% 65%
20 20 15
20 20 10
30 15 25
70 55 50 Total
$ 1,680.00 $ 5,430.00 $ 1,200.00 $ 8,310.00
$ 4,760.00 $ 15,260.00 $ 3,400.00 $ 23,420.00
Brown Mustard
$ 19.00 $ 55.00 $ 19.00 $ 55.00
65% 65%
15 10
20 8
25 15
60 33 Total
$ 1,140.00 $ 3,300.00 $ 9,450.00 $ 26,720.00 $ 10,590.00 $ 30,020.00
$ 38.00
100%
15
15
10
40 TOTAL GRAND TTL
$ -‐ $ 1,520.00 $ -‐ $ 1,520.00 $ 22,650.00 $ 65,460.00
NYC
Chicago
Miami
TTL
1
1
1
3
20 10 8
20 10 12
10 15 9
50 35 29
Black
SKU 1 color 5 sizes
October
Style Replinishment Flat SKU 3 colors 5 sizes
total retail
# of stores Color Black Ivory Natural
SKU 2 colors 5 sizes Trend Oxford
total cost
# of stores Color Black Red Brown
COST RETAIL $ 9.00 $ 28.00 $ 9.00 $ 28.00 $ 9.00 $ 28.00
MU% 68% 68% 68%
total cost
total retail
$ 450.00 $ 1,400.00 $ 450.00 $ 1,400.00 $ 261.00 $ 812.00